Submit Search
Upload
Casushandelsgeestblanco
•
Download as XLS, PDF
•
0 likes
•
465 views
F
Flexs bv
Follow
Ingevuld maar nog met fouten.
Read less
Read more
Report
Share
Report
Share
1 of 13
Download now
Recommended
Senario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate Finance
Iman Najafi
Income Statement Prediction
Income Statement Prediction
Iman Najafi
Wilkins Kennedy - Business Recovery: Early signs a business is in financial t...
Wilkins Kennedy - Business Recovery: Early signs a business is in financial t...
misssarahj
Westheimer mobil station
Westheimer mobil station
nateshow
Pricing for profit
Pricing for profit
Azure Group
Cash Flow Projection
Cash Flow Projection
Belinda Goodson
Pamper world cashflow statement form
Pamper world cashflow statement form
joanmworthington
Grape Leaf Financials
Grape Leaf Financials
sasha lugo
Recommended
Senario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate Finance
Iman Najafi
Income Statement Prediction
Income Statement Prediction
Iman Najafi
Wilkins Kennedy - Business Recovery: Early signs a business is in financial t...
Wilkins Kennedy - Business Recovery: Early signs a business is in financial t...
misssarahj
Westheimer mobil station
Westheimer mobil station
nateshow
Pricing for profit
Pricing for profit
Azure Group
Cash Flow Projection
Cash Flow Projection
Belinda Goodson
Pamper world cashflow statement form
Pamper world cashflow statement form
joanmworthington
Grape Leaf Financials
Grape Leaf Financials
sasha lugo
Successful Cash Management For Your Business
Successful Cash Management For Your Business
rfarnum
Budgets
Budgets
Jan Bendtsen
Daily report
Daily report
le van vinh
03c Bri 3 Year Monthly Forcasts Y2
03c Bri 3 Year Monthly Forcasts Y2
Thomas J. Lewis
Mock Startup - Deal Analytics Pvt. Ltd.
Mock Startup - Deal Analytics Pvt. Ltd.
Jayanth Kashyap
Budgets 2012
Budgets 2012
Jan Bendtsen
BU121 StudentToGo New Venture
BU121 StudentToGo New Venture
phileverson
Saral Gyan 15% @ 90 Days - Nov'12
Saral Gyan 15% @ 90 Days - Nov'12
SaralGyanTeam
PCAR_10-YR_Summary
PCAR_10-YR_Summary
finance17
Cipla 20-09-2010
Cipla 20-09-2010
dhrubo kayal
Ip Final 2
Ip Final 2
Didyoufindit
credit suisse Annual Report Part 3 Financial report continued Income statement
credit suisse Annual Report Part 3 Financial report continued Income statement
QuarterlyEarningsReports2
Fluxo de Caixa Nl10
Fluxo de Caixa Nl10
conexaologistica
Project Npv
Project Npv
wrdiehl
Eden Grove Hotel Projections
Eden Grove Hotel Projections
chronosproductions
Fluxo de Caixa caminhao 1634
Fluxo de Caixa caminhao 1634
conexaologistica
NTPC Financial Modelling
NTPC Financial Modelling
SHAHID HASSAN
03b Bri 3 Year Monthly Forcasts Y1
03b Bri 3 Year Monthly Forcasts Y1
Thomas J. Lewis
Final Chocolate Assignment
Final Chocolate Assignment
clmacdonald
Artikel cashflowforecasting cashmanagement education
Artikel cashflowforecasting cashmanagement education
KPMGAdvisory
Grip Fact Sheet Werkkapitaalbesturing
Grip Fact Sheet Werkkapitaalbesturing
gripopfinance
About Qlaro (2pager, dutch)
About Qlaro (2pager, dutch)
qlaro
More Related Content
What's hot
Successful Cash Management For Your Business
Successful Cash Management For Your Business
rfarnum
Budgets
Budgets
Jan Bendtsen
Daily report
Daily report
le van vinh
03c Bri 3 Year Monthly Forcasts Y2
03c Bri 3 Year Monthly Forcasts Y2
Thomas J. Lewis
Mock Startup - Deal Analytics Pvt. Ltd.
Mock Startup - Deal Analytics Pvt. Ltd.
Jayanth Kashyap
Budgets 2012
Budgets 2012
Jan Bendtsen
BU121 StudentToGo New Venture
BU121 StudentToGo New Venture
phileverson
Saral Gyan 15% @ 90 Days - Nov'12
Saral Gyan 15% @ 90 Days - Nov'12
SaralGyanTeam
PCAR_10-YR_Summary
PCAR_10-YR_Summary
finance17
Cipla 20-09-2010
Cipla 20-09-2010
dhrubo kayal
Ip Final 2
Ip Final 2
Didyoufindit
credit suisse Annual Report Part 3 Financial report continued Income statement
credit suisse Annual Report Part 3 Financial report continued Income statement
QuarterlyEarningsReports2
Fluxo de Caixa Nl10
Fluxo de Caixa Nl10
conexaologistica
Project Npv
Project Npv
wrdiehl
Eden Grove Hotel Projections
Eden Grove Hotel Projections
chronosproductions
Fluxo de Caixa caminhao 1634
Fluxo de Caixa caminhao 1634
conexaologistica
NTPC Financial Modelling
NTPC Financial Modelling
SHAHID HASSAN
03b Bri 3 Year Monthly Forcasts Y1
03b Bri 3 Year Monthly Forcasts Y1
Thomas J. Lewis
Final Chocolate Assignment
Final Chocolate Assignment
clmacdonald
What's hot
(19)
Successful Cash Management For Your Business
Successful Cash Management For Your Business
Budgets
Budgets
Daily report
Daily report
03c Bri 3 Year Monthly Forcasts Y2
03c Bri 3 Year Monthly Forcasts Y2
Mock Startup - Deal Analytics Pvt. Ltd.
Mock Startup - Deal Analytics Pvt. Ltd.
Budgets 2012
Budgets 2012
BU121 StudentToGo New Venture
BU121 StudentToGo New Venture
Saral Gyan 15% @ 90 Days - Nov'12
Saral Gyan 15% @ 90 Days - Nov'12
PCAR_10-YR_Summary
PCAR_10-YR_Summary
Cipla 20-09-2010
Cipla 20-09-2010
Ip Final 2
Ip Final 2
credit suisse Annual Report Part 3 Financial report continued Income statement
credit suisse Annual Report Part 3 Financial report continued Income statement
Fluxo de Caixa Nl10
Fluxo de Caixa Nl10
Project Npv
Project Npv
Eden Grove Hotel Projections
Eden Grove Hotel Projections
Fluxo de Caixa caminhao 1634
Fluxo de Caixa caminhao 1634
NTPC Financial Modelling
NTPC Financial Modelling
03b Bri 3 Year Monthly Forcasts Y1
03b Bri 3 Year Monthly Forcasts Y1
Final Chocolate Assignment
Final Chocolate Assignment
Viewers also liked
Artikel cashflowforecasting cashmanagement education
Artikel cashflowforecasting cashmanagement education
KPMGAdvisory
Grip Fact Sheet Werkkapitaalbesturing
Grip Fact Sheet Werkkapitaalbesturing
gripopfinance
About Qlaro (2pager, dutch)
About Qlaro (2pager, dutch)
qlaro
Infocision brain wat-wie-hoe
Infocision brain wat-wie-hoe
Infocision Brain
Financiële rekenkunde
Financiële rekenkunde
Eddy Vaassen
Ia van innovatief idee tot succesvol product sessie 4 mirjam knockaert 4 febr...
Ia van innovatief idee tot succesvol product sessie 4 mirjam knockaert 4 febr...
Ikinnoveer
Waarom complexe planningen niet werken - www.anago.nl
Waarom complexe planningen niet werken - www.anago.nl
Anago
Werken aan je toekomst - Creative Entrepreneurship Sessions #6
Werken aan je toekomst - Creative Entrepreneurship Sessions #6
FlandersDC
Group F Peace Project3524
Group F Peace Project3524
hjung
Viewers also liked
(9)
Artikel cashflowforecasting cashmanagement education
Artikel cashflowforecasting cashmanagement education
Grip Fact Sheet Werkkapitaalbesturing
Grip Fact Sheet Werkkapitaalbesturing
About Qlaro (2pager, dutch)
About Qlaro (2pager, dutch)
Infocision brain wat-wie-hoe
Infocision brain wat-wie-hoe
Financiële rekenkunde
Financiële rekenkunde
Ia van innovatief idee tot succesvol product sessie 4 mirjam knockaert 4 febr...
Ia van innovatief idee tot succesvol product sessie 4 mirjam knockaert 4 febr...
Waarom complexe planningen niet werken - www.anago.nl
Waarom complexe planningen niet werken - www.anago.nl
Werken aan je toekomst - Creative Entrepreneurship Sessions #6
Werken aan je toekomst - Creative Entrepreneurship Sessions #6
Group F Peace Project3524
Group F Peace Project3524
Similar to Casushandelsgeestblanco
Westheimer mobil station
Westheimer mobil station
robertday
Abch group results booklet 2010
Abch group results booklet 2010
wgjlubbe
Financials for a Takeaway Outlet
Financials for a Takeaway Outlet
Babar Malik
Financials for a Restaurant
Financials for a Restaurant
Babar Malik
Ppt ideko spx_team
Ppt ideko spx_team
Marcos Salama
PROFIL BUANA FINANCE,TBK
PROFIL BUANA FINANCE,TBK
ELJUNI EDIN GIRSANG
alltel 4Q 04_Supplemental
alltel 4Q 04_Supplemental
finance27
alltel 4Q04_Supplemental
alltel 4Q04_Supplemental
finance27
alltel 4Q04_Supplemental
alltel 4Q04_Supplemental
finance27
alltel 1Q06_Supplement
alltel 1Q06_Supplement
finance27
Financial Statement Analysis
Financial Statement Analysis
mmclean487
Flujo de caja empresa flashproyect
Flujo de caja empresa flashproyect
José Antonio Caballero Culca
6. Seastar 6.5ha Quaterly Report
6. Seastar 6.5ha Quaterly Report
ericbali
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
Jitendra Kumar, CFA
alltel 2Q06_Supplement
alltel 2Q06_Supplement
finance27
alltel 2Q06_Supplement
alltel 2Q06_Supplement
finance27
Williams sonoma model
Williams sonoma model
Trishala Rasya
Financial model
Financial model
CarlosHerdocia1
crown holdings SummaryFinancials123108
crown holdings SummaryFinancials123108
finance30
SummaryFinancials123108
SummaryFinancials123108
finance30
Similar to Casushandelsgeestblanco
(20)
Westheimer mobil station
Westheimer mobil station
Abch group results booklet 2010
Abch group results booklet 2010
Financials for a Takeaway Outlet
Financials for a Takeaway Outlet
Financials for a Restaurant
Financials for a Restaurant
Ppt ideko spx_team
Ppt ideko spx_team
PROFIL BUANA FINANCE,TBK
PROFIL BUANA FINANCE,TBK
alltel 4Q 04_Supplemental
alltel 4Q 04_Supplemental
alltel 4Q04_Supplemental
alltel 4Q04_Supplemental
alltel 4Q04_Supplemental
alltel 4Q04_Supplemental
alltel 1Q06_Supplement
alltel 1Q06_Supplement
Financial Statement Analysis
Financial Statement Analysis
Flujo de caja empresa flashproyect
Flujo de caja empresa flashproyect
6. Seastar 6.5ha Quaterly Report
6. Seastar 6.5ha Quaterly Report
Larsen & toubro.ppt_25
Larsen & toubro.ppt_25
alltel 2Q06_Supplement
alltel 2Q06_Supplement
alltel 2Q06_Supplement
alltel 2Q06_Supplement
Williams sonoma model
Williams sonoma model
Financial model
Financial model
crown holdings SummaryFinancials123108
crown holdings SummaryFinancials123108
SummaryFinancials123108
SummaryFinancials123108
More from Flexs bv
Dvd 2012.1
Dvd 2012.1
Flexs bv
Fiscale En Sociale Cijfers 2012
Fiscale En Sociale Cijfers 2012
Flexs bv
Integriteit
Integriteit
Flexs bv
Spaarloon Valt Per 2012 Vrij
Spaarloon Valt Per 2012 Vrij
Flexs bv
Onderzoeksoptiek Schematisch Weergegeven Versie 002
Onderzoeksoptiek Schematisch Weergegeven Versie 002
Flexs bv
Zwarte Chirurg
Zwarte Chirurg
Flexs bv
Tarieven Erf En Schenkbelasting 2011[1]
Tarieven Erf En Schenkbelasting 2011[1]
Flexs bv
Beloningsbeleid Flexs Bv
Beloningsbeleid Flexs Bv
Flexs bv
Folder vermogen garant
Folder vermogen garant
Flexs bv
Wia Update 4 Februari Nbva Naslagwerk
Wia Update 4 Februari Nbva Naslagwerk
Flexs bv
20090204 Wia Update 4 Febr 2009 Nbva Definitief
20090204 Wia Update 4 Febr 2009 Nbva Definitief
Flexs bv
More from Flexs bv
(11)
Dvd 2012.1
Dvd 2012.1
Fiscale En Sociale Cijfers 2012
Fiscale En Sociale Cijfers 2012
Integriteit
Integriteit
Spaarloon Valt Per 2012 Vrij
Spaarloon Valt Per 2012 Vrij
Onderzoeksoptiek Schematisch Weergegeven Versie 002
Onderzoeksoptiek Schematisch Weergegeven Versie 002
Zwarte Chirurg
Zwarte Chirurg
Tarieven Erf En Schenkbelasting 2011[1]
Tarieven Erf En Schenkbelasting 2011[1]
Beloningsbeleid Flexs Bv
Beloningsbeleid Flexs Bv
Folder vermogen garant
Folder vermogen garant
Wia Update 4 Februari Nbva Naslagwerk
Wia Update 4 Februari Nbva Naslagwerk
20090204 Wia Update 4 Febr 2009 Nbva Definitief
20090204 Wia Update 4 Febr 2009 Nbva Definitief
Casushandelsgeestblanco
1.
Waarderingscasus A
Handelsgeest BV groeiindex 0.01 0.01 0.01 Winst- en verliesrekening 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Omzet 2,850,000 3,000,000 3,300,000 3,500,000 3,600,000 3,700,000 3,800,000 4,000,000 4,040,000 4,080,400 4,121,204 Totaal inkopen 1,800,000 1,900,000 2,150,000 2,200,000 2,268,000 2,331,000 2,394,000 2,520,000 2,545,200 2,570,652 2,596,359 Brutomarge 1,050,000 1,100,000 1,150,000 1,300,000 1,332,000 1,369,000 1,406,000 1,480,000 1,494,800 1,509,748 1,524,845 0.368 0.367 0.348 0.371 0.370 0.370 0.370 0.370 0.370 0.370 0.370 Personeelskosten (incl. man. fee) 500,000 520,000 600,000 700,000 714,000 728,280 742,846 757,703 765,280 772,932 780,662 Afschrijvingen 56,000 66,000 26,000 36,000 48,000 56,000 56,000 56,000 56,000 54,000 50,000 Huisvestingskosten 60,000 62,000 64,000 65,000 66,950 68,959 71,027 73,158 73,890 74,629 75,375 Verkoopkosten 150,000 155,000 160,000 160,000 164,800 169,744 174,836 180,081 181,882 183,701 185,538 Vervoerskosten 60,000 65,000 64,000 65,000 66,950 68,959 71,027 73,158 73,890 74,629 75,375 Algemene kosten 85,000 89,000 87,000 88,000 90,640 93,359 96,160 99,045 100,035 101,036 102,046 Som der bedrijfskosten 911,000 957,000 1,001,000 1,114,000 1,151,340 1,185,300 1,211,896 1,239,145 1,250,976 1,260,926 1,268,995 Bedrijfsresultaat 139,000 143,000 149,000 186,000 180,660 183,700 194,104 240,855 243,824 248,822 255,850 Financiele lasten 6,000 4,500 3,000 1,500 0 0 0 0 0 0 0 Resultaat voor belasting 133,000 138,500 146,000 184,500 180,660 183,700 194,104 240,855 243,824 248,822 255,850 Belasting hierover 34,378 27,700 29,200 36,900 36,132 36,740 38,821 50,418 51,175 52,450 54,242 Resultaat na belasting 98,622 110,800 116,800 147,600 144,528 146,960 155,283 190,437 192,649 196,372 201,608 Dividend 98,622 110,800 0 30,000 0 0 0 0 0 0 0 Ingehouden winst 0 0 116,800 117,600 144,528 146,960 155,283 190,437 192,649 196,372 201,608 Gemiddeld belastingtarief 0.258 0.200 0.200 0.200 0.200 0.200 0.200 0.209 0.210 0.211 0.212 1
2.
Waarderingscasus B
Handelsgeest BV Balans Activa 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Vaste activa 100,000 74,000 58,000 82,000 96,000 60,000 30,000 10,000 0 0 0 0 Voorraad 225,000 255,000 270,000 330,000 350,000 385,249 415,110 426,329 448,767 453,255 457,787 462,365 Debiteuren 240,000 276,000 290,000 360,000 400,000 443,836 456,164 468,493 493,151 498,082 503,063 508,094 Overlopende activa 50,000 40,000 60,000 40,000 50,000 54,000 55,500 57,000 60,000 60,600 61,206 61,818 Liquide middelen 120,000 90,000 47,000 53,800 98,400 Totaal activa 735,000 735,000 725,000 865,800 994,400 943,085 956,774 961,822 1,001,918 1,011,937 1,022,056 1,032,277 Passiva 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Geplaatst kapitaal 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 Winstreserve 332,000 332,000 332,000 448,800 566,400 701,895 839,670 985,248 1,165,889 1,348,757 1,535,373 1,727,260 Voorzieningen Vreemd vermogen lening 100,000 75,000 50,000 25,000 0 0 0 0 0 0 0 0 Vreemd vermogen rekening courant 0 0 0 0 0 0 0 0 0 Crediteuren 240,000 250,000 270,000 330,000 350,000 364,019 336,824 346,075 363,137 366,768 370,436 374,140 Overlopende passiva 45,000 60,000 55,000 44,000 60,000 54,000 55,500 57,000 60,000 60,600 61,206 61,818 Totaal passiva 735,000 735,000 725,000 865,800 994,400 1,137,914 1,249,994 1,406,323 1,607,026 1,794,125 1,985,015 2,181,218 2
3.
Waarderingscasus C
Handelsgeest BV Samenvatting winst en verlies 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Omzet 2,850,000 3,000,000 3,300,000 3,500,000 3,600,000 3,700,000 3,800,000 4,000,000 4,040,000 4,080,400 4,121,204 Inkoop 1,800,000 1,900,000 2,150,000 2,200,000 2,268,000 2,331,000 2,394,000 2,520,000 2,545,200 2,570,652 2,596,359 Marge 1,050,000 1,100,000 1,150,000 1,300,000 1,332,000 1,369,000 1,406,000 1,480,000 1,494,800 1,509,748 1,524,845 Operationele kosten 911,000 957,000 1,001,000 1,114,000 1,151,340 1,185,300 1,211,896 1,239,145 1,250,976 1,260,926 1,268,995 EBITDA 195,000 209,000 175,000 222,000 228,660 239,700 250,104 296,855 299,824 302,822 305,850 Afschrijvingen 56,000 66,000 26,000 36,000 48,000 56,000 56,000 56,000 56,000 54,000 50,000 EBIT 139,000 143,000 149,000 186,000 180,660 183,700 194,104 240,855 243,824 248,822 255,850 Rente 6,000 4,500 3,000 1,500 0 0 0 0 0 0 0 Winst 133,000 138,500 146,000 184,500 180,660 183,700 194,104 240,855 243,824 248,822 255,850 Belasting 33,250 34,625 36,500 46,125 45,165 45,925 48,526 60,214 60,956 62,205 63,962 Netto winst 99,750 103,875 109,500 138,375 135,495 137,775 145,578 180,641 182,868 186,616 191,887 Dividend 99,750 103,875 0 30,000 Ingehouden winst 0 0 109,500 108,375 135,495 137,775 145,578 180,641 182,868 186,616 191,887 Samenvatting balans 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Activa 735,000 735,000 725,000 865,800 994,400 943,085 956,774 961,822 1,001,918 1,011,937 1,022,056 1,032,277 Netto werkkapitaal 130,000 186,000 245,000 331,000 390,000 465,066 534,450 548,747 578,781 584,569 590,414 596,319 Geinvesteerd kapitaal 605,000 549,000 480,000 534,800 604,400 478,019 422,324 413,075 423,137 427,368 431,642 435,958 Eigen vermogen 350,000 350,000 350,000 466,800 584,400 719,895 857,670 1,003,248 1,183,889 1,366,757 1,553,373 1,745,260 Vreemd vermogen 100,000 75,000 50,000 25,000 0 0 0 0 0 0 0 0 - liquide middelen 120,000 90,000 47,000 53,800 98,400 Gefinancierd door 3
4.
Waarderingscasus Free Cash Flow
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Ebit 139,000 143,000 149,000 186,000 180,660 183,700 194,104 240,855 243,824 248,822 255,850 - Belasting over ebit 34,750 35,750 37,250 46,500 45,165 45,925 48,526 60,214 60,956 62,205 63,962 Noplat (netto operationeel resultaat minus belasting) 104,250 107,250 111,750 139,500 135,495 137,775 145,578 180,641 182,868 186,616 191,887 Afschrijvingen 56,000 66,000 26,000 36,000 48,000 56,000 56,000 56,000 56,000 54,000 50,000 - Investeringen in activa -26,000 -16,000 24,000 14,000 -36,000 -30,000 -20,000 -10,000 0 0 0 +/- Mutatie netto werkkapitaal 56,000 59,000 86,000 59,000 75,066 69,384 14,297 30,034 5,788 5,845 5,905 +/- Mutatie voorzieningen 0 0 0 0 0 0 0 0 0 0 0 Free Cash Flow 190,250 216,250 247,750 248,500 222,561 233,159 195,875 256,675 244,656 246,461 247,792 Financial Cash Flow 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 - Rente 6,000 4,500 3,000 1,500 0 0 0 0 0 0 0 Belastingvoordeel op rente 1,500 1,125 750 375 0 0 0 0 0 0 0 +/- Mutatie vreemd vermogen -25,000 -25,000 -25,000 -25,000 0 0 0 0 0 0 0 - Dividend 99,750 103,875 0 30,000 0 0 0 0 0 0 0 Financial Cash Flow 82,250 84,500 -21,250 6,875 0 0 0 0 0 0 0 Mutatie liquide middelen (FCF+FinCF) 272,500 300,750 226,500 255,375 222,561 233,159 195,875 256,675 244,656 246,461 247,792 Mutatie liquide middelen balans -30,000 -43,000 6,800 44,600 -98,400 0 0 0 0 0 0 check 302,500 343,750 219,700 210,775 320,961 233,159 195,875 256,675 244,656 246,461 247,792 check belastingen Belastingen P&L 33,250 34,625 36,500 46,125 45,165 45,925 48,526 60,214 60,956 62,205 63,962 Belastingen FCF -34,750 -35,750 -37,250 -46,500 -45,165 -45,925 -48,526 -60,214 -60,956 -62,205 -63,962 Belastingen FiCF -1,500 -1,125 -750 -375 0 0 0 0 0 0 0 check 69,500 71,500 74,500 93,000 90,330 91,850 97,052 120,428 121,912 124,411 127,925 4
5.
Waarderingscasus D
Handelsgeest BV Netto werkkapitaal analyse 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Voorraaddagen 52 52 56 58 62 65 65 65 65 65 65 Debiteurendagen 35 35 40 42 45 45 45 45 45 45 45 Crediteurendagen 42 43 48 50 50 45 45 45 45 45 45 Operationele vorderingen % omzet 1.40% 2.00% 1.21% 1.43% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% Operationele schulden % omzet 1.58% 2.00% 1.67% 1.26% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% 1.50% Netto werkkapitaal 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Voorraad 225,000 255,000 270,000 330,000 350,000 385,249 415,110 426,329 448,767 453,255 457,787 462,365 Debiteuren 240,000 276,000 290,000 360,000 400,000 443,836 456,164 468,493 493,151 498,082 503,063 508,094 Crediteuren 240,000 250,000 270,000 330,000 350,000 364,019 336,824 346,075 363,137 366,768 370,436 374,140 Operationele vorderingen 50,000 40,000 60,000 40,000 50,000 54,000 55,500 57,000 60,000 60,600 61,206 61,818 Operationele schulden 45,000 60,000 55,000 44,000 60,000 54,000 55,500 57,000 60,000 60,600 61,206 61,818 Totaal netto werkkapitaal 230,000 261,000 295,000 356,000 390,000 465,066 534,450 548,747 578,781 584,569 590,415 596,319 5
6.
Waarderingscasus E
Handelsgeest BV Investeringen en afschrijvingen 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Investering in activa 30,000 50,000 50,000 50,000 Boekwaarde activa ultimo 2006 100,000 Restant afschrijvingen activa 50,000 50,000 Afschrijvingen investeringen 6,000 6,000 6,000 6,000 6,000 5 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 Saldo afschrijvingen 56,000 66,000 26,000 36,000 36,000 30,000 20,000 10,000 0 0 0 Boekwaarde activa 100,000 74,000 58,000 82,000 96,000 60,000 30,000 10,000 0 0 0 0 2011 2012 2013 2014 2015 2016 2017 Investeringen vanaf 1/1 2011 60,000 70,000 50,000 50,000 50,000 50,000 50,000 afschrijvingen over investeringen 12,000 12,000 12,000 12,000 12,000 5 14,000 14,000 14,000 14,000 14,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 Totaal afschrijvingen 48,000 56,000 56,000 56,000 56,000 54,000 50,000 Boekwaarde activa 108,000 122,000 116,000 110,000 104,000 100,000 100,000 6
7.
Waarderingscasus F F
Handelsgeest BV Groei in restperiode 0.01 Waardering onderneming Rendementseis unlevered 0.18 Adjusted Present Value Methode (APV) Waardering per ultimo 2010 1) Waardering Free Cash Flow 1 2 3 4 5 6 7 2010 2011 2012 2013 2014 2015 2016 2017 2018 Free cash flow 222,561 233,159 195,875 256,675 244,656 246,461 247,792 250,270 keu 18.00% 18.00% 18.00% 18.00% 18.00% 18.00% 18.00% Disconteringfactor 1.1800 1.3924 1.6430 1.9388 2.2878 2.6996 3.1855 Contante waarde FCF 188,611 167,451 119,215 132,390 106,941 91,297 77,788 Restwaarde op 31/12/2017 1,390,390 Som contante waarde scenarioperiode op 31/12/2010 883,694 Restwaarde op 31/12/2010 436,478 Waarde onderneming zonder vreemd vermogen 1,320,173 1,335,243 1,342,427 1,388,190 1,381,388 1,385,383 1,388,290 1,390,390 2) Waardering belastingvoordeel vreemd vermogen 2010 2011 2012 2013 2014 2015 2016 2017 2018 Netto werkkapitaal 390,000 465,066 534,450 548,747 578,781 584,569 590,414 596,319 Financiering NWK 65.00% 253,500 302,293 347,392 356,686 376,208 379,970 383,769 387,607 Rente RC 7.00% 17,745 21,160 24,317 24,968 26,335 26,598 26,864 Overname financiering bank 75,000 60,000 45,000 30,000 15,000 0 0 0 Rente banklening 6.00% 4,500 3,600 2,700 1,800 900 0 0 Lening verkoper 150,000 150,000 150,000 100,000 50,000 0 0 0 Rente lening 6.00% 9,000 9,000 9,000 6,000 3,000 0 0 Totaal rente 31,245 33,760 36,017 32,768 30,235 26,598 26,864 Belastingvoordeel over rente 6,249 6,752 7,203 6,859 6,346 5,607 5,695 5,752 Disconteringsfactor 1.1800 1.3924 1.6430 1.9388 2.2878 2.6996 3.1855 Contante waarde belastingvoordeel 5,296 4,849 4,384 3,538 2,774 2,077 1,788 Restwaarde belastingvoordeel op 31/12/2017 31,957 Som contante waarde scenarioperiode op 31/12/2010 24,706 Restwaarde op 31/12/2010 10,032 Waarde belastingvoordeel op 31/12/2010 34,738 34,742 34,243 33,203 32,321 31,793 31,909 31,957 3) Totale waarde onderneming 1,354,910 1,369,984 1,376,671 1,421,393 1,413,709 1,417,175 1,420,199 1,422,347 7
8.
Waarderingscasus G
Handelsgeest BV Waardering aandelen 2010 Waarde onderneming 1,354,910 Af: over te nemen vreemd vermogen 0 Bij: over te nemen liquide middelen 0 Waarde aandelen 1,354,910 8
9.
Waarderingscasus H
Handelsgeest BV Waardeontwikkeling en ratio's Totaal overzicht waardeontwikkeling 2010 2011 2012 2013 2014 2015 2016 2017 Totaal waarde 1,354,910 1,369,984 1,376,671 1,421,393 1,413,709 1,417,175 1,420,199 1,422,347 Vreemd vermogen 478,500 512,293 542,392 486,686 441,208 379,970 383,769 387,607 Eigen vermogen 876,410 857,692 834,278 934,707 972,501 1,037,205 1,036,429 1,034,740 Ratio's VV/EV 54.60% 59.73% 65.01% 52.07% 45.37% 36.63% 37.03% 37.46% VV/TV 35.32% 37.39% 39.40% 34.24% 31.21% 26.81% 27.02% 27.25% EV/TV 64.68% 62.61% 60.60% 65.76% 68.79% 73.19% 72.98% 72.75% Keu 18.00% 18.00% 18.00% 18.00% 18.00% 18.00% 18.00% Kvv 6.53% 6.59% 6.64% 6.73% 6.85% 7.00% 7.00% tax 20.00% 20.00% 20.00% 20.93% 20.99% 21.08% 21.20% Kel (= keu+(keu-kvv)*(VV/EV)) 24.85% 25.42% 23.91% 23.11% 22.08% 22.07% 22.12% wacc (=kel*(EV/TV)+(KVV*(VV/TV)*(1-T)) 17.39% 17.35% 17.43% 17.47% 17.54% 17.53% 17.52% wacc (=keu-(KVV*(VV/TV)*T) 17.39% 17.35% 17.43% 17.47% 17.54% 17.53% 17.52% 9
10.
Waarderingscasus I
Handelsgeest BV Waardering onderneming WACC methode WACC waardering 2010 2011 2012 2013 2014 2015 2016 2017 2018 Free Cash Flow 222,561 233,159 195,875 256,675 244,656 246,461 247,792 250,270 wacc 17.39% 17.35% 17.43% 17.47% 17.54% 17.53% 17.52% disconteringsfactor 0.8519 0.7259 0.6182 0.5262 0.4477 0.3809 0.3241 contante waarde FCF 189591.81 169252.86 121081.43 ### 109527.27 93881.01 80314.36 Restwaarde op 31/12 2017 1,428,230 Som contante waarde scenarioperiode op 31/12 2010 898,713 Restwaarde op 31/12 2010 462,917 Waarde onderneming 1,361,630 1,375,851 1,381,414 1,426,342 1,418,915 1,423,146 1,426,121 1,428,230 check met APV 6,720 10
11.
Waarderingscasus J
Handelsgeest BV Waardering eigen vermogen Cash to Equity methode 2010 2011 2012 2013 2014 2015 2016 2017 2018 Cash to Equity waardering Free Cash Flow 222,561 233,159 195,875 256,675 244,656 246,461 247,792 Rente 31,245 33,760 36,017 32,768 30,235 26,598 26,864 Belastingvoordeel 7,811 8,440 9,004 8,192 7,559 6,649 6,716 Mutatie vreemd vermogen 33,793 30,099 -55,707 -45,478 -61,238 3,800 3,838 Cash to Equity 232,920 237,938 113,155 186,621 160,742 230,313 231,482 233,797 kel 24.85% 25.42% 23.91% 23.11% 22.08% 22.07% 22.12% Disconteringsfactor 0.8010 0.6386 0.5154 0.4186 0.3429 0.2809 0.2300 Contante waarde cash to Equity 186,558 151,954 58,318 78,125 55,118 64,694 53,245 Restwaarde op 31/12 2017 1,056,923 Som contante waarde scenarioperiode op 31/12 2010 648,012 Restwaarde op 31/12 2010 243,110 Waarde eigen vermogen 891,122 879,655 865,307 959,088 994,128 1,052,926 1,055,027 1,056,923 check met APV 14,711 11
12.
Waarderingscasus K
Handelsgeest BV Opbouw vermogenskostenvoet & multiple analyse Opbouw vermogenskostenvoet 1,354,910 Build-Up Waarde impact Waarde 2010 1,354,910 Multiple 4% 1,354,910 Risk Free Gemm ebit 2007 t/m 2010 154,250 8.78 10% 1,354,910 Market Premium 0 Gemm EBITDA 2007 t/m 2010 200,250 6.77 12% 1,354,910 Small Firm Premium 0 Gemm netto winst 2007 t/m 2010 112,875 12.00 14% 1,354,910 Afhankelijkheid huidige ADH 0 Gemm omzet 2007 t/m 2010 3,162,500 0.43 16% 1,354,910 Afhankelijkheid klanten 0 18% 1,354,910 Afhankelijkheid leveranciers 0 12
13.
Waarderingscasus L
Handelsgeest BV Debt Service Coverage Financieringsstructuur Waarde onderneming 1,354,910 Liquide middelen 98,400 Over te nemen VV 0 Waarde aandelen 1,453,310 Financiering excl. financiering liquide middelen 2010 2011 2012 2013 2014 2015 2016 2017 RC in werkmij 253,500 302,293 347,392 356,686 376,208 379,970 383,769 387,607 Bancaire overnamefinanciering 75,000 60,000 45,000 30,000 15,000 0 0 0 Lening verkoper 150,000 150,000 150,000 100,000 50,000 0 0 0 Totaal vreemd vermogen 478,500 512,293 542,392 486,686 441,208 379,970 383,769 387,607 Eigen inbreng koper 876,410 Ebitda-VPB-Investering+/-Mut. NWK 230,372 241,599 204,879 264,867 252,214 253,111 254,508 Rente + Aflossing -16,245 -18,760 28,983 32,232 34,765 -26,598 -26,864 Debt Service Coverage -14.18 -12.88 7.07 8.22 7.25 -9.52 -9.47 13
Download now